Valuation Cigna

Stocks

Real-time Estimate Cboe BZX 21:17:38 29/10/2026 +04			5-day change	1st Jan Change
297.04 ^USD	+0.69%		-5.95%	+7.94%

10-29	Cigna Group Keeps Quarterly Dividend at $1.56 a Share, Payable Dec. 17 to Shareholders of Record on Dec. 3	MT
10-29	The Cigna Group Declares Quarterly Cash Dividend, Payable on December 17, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	76,106	101,304	87,625	76,809	73,521	77,951	-	-
Change	-	33.11%	-13.5%	-12.34%	-4.28%	6.03%	-	-
Enterprise Value (EV) ¹	104,695	126,473	110,733	101,231	97,308	99,298	96,169	90,456
Change	-	20.8%	-12.45%	-8.58%	-3.88%	2.05%	-3.15%	-5.94%
P/E	14.6x	15.6x	17.2x	22.8x	12.4x	11.9x	10.5x	9.51x
PBR	1.57x	2.21x	1.89x	1.84x	1.74x	1.78x	1.65x	1.51x
PEG	-	0.4x	-0.9x	-0.8x	0.1x	1x	0.8x	0.9x
Capitalization / Revenue	0.44x	0.56x	0.45x	0.31x	0.27x	0.27x	0.26x	0.25x
EV / Revenue	0.6x	0.7x	0.57x	0.41x	0.35x	0.35x	0.32x	0.29x
EV / EBITDA	9.42x	11x	9.24x	8.38x	7.88x	7.51x	6.76x	6.1x
EV / EBIT	13.2x	15x	13x	10.7x	10.6x	9.6x	8.43x	7.58x
EV / FCF	17.3x	17.2x	10.8x	11.3x	11.6x	12.3x	9.97x	9.55x
FCF Yield	5.77%	5.82%	9.25%	8.85%	8.62%	8.11%	10%	10.5%
Dividend per Share ²	4	4.48	4.92	5.6	6.04	6.176	6.437	6.762
Rate of return	1.74%	1.35%	1.64%	2.03%	2.19%	2.09%	2.18%	2.29%
EPS ²	15.73	21.3	17.39	12.12	22.18	24.82	28.16	31.01
Distribution rate	25.4%	21%	28.3%	46.2%	27.2%	24.9%	22.9%	21.8%
Net sales ¹	174,078	180,642	195,322	247,099	274,900	287,448	299,163	315,514
EBITDA ¹	11,118	11,522	11,980	12,083	12,351	13,223	14,220	14,822
EBIT ¹	7,935	8,414	8,536	9,417	9,200	10,339	11,410	11,938
Net income ¹	5,365	6,668	5,164	3,434	5,957	6,567	7,521	7,733
Net Debt ¹	28,589	25,169	23,108	24,422	23,787	21,347	18,218	12,505
Reference price ²	229.63	331.34	299.45	276.14	275.23	295.00	295.00	295.00
Nbr of stocks (in thousands)	331,428	305,739	292,620	278,153	267,126	264,240	-	-
Announcement Date	03/02/22	03/02/23	02/02/24	30/01/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CIGNA	11.89x	0.35x	7.51x	2.09%	77.95B
UNITEDHEALTH GROUP INC.	21.07x	0.93x	13.49x	2.22%	365B
ELEVANCE HEALTH, INC.	18.48x	0.56x	10.53x	1.66%	89.54B
HUMANA INC.	56.47x	0.35x	20.03x	0.86%	49.46B
CENTENE CORPORATION	17.12x	0.15x	9.57x	-.--%	33.19B
MOLINA HEALTHCARE, INC.	57.62x	0.21x	13.22x	-.--%	10.32B
BRADSAÚDE S.A.	9.83x	0.62x	11x	4.59%	8.04B
CLOVER HEALTH INVESTMENTS, CORP.	86.82x	0.84x	31.28x	-.--%	2.54B
PROGYNY, INC.	21.69x	1.43x	8.31x	-.--%	2.14B
ALIGNMENT HEALTHCARE, INC.	60.04x	0.25x	8.68x	-.--%	1.7B
Average	36.10x	0.57x	13.36x	1.14%	64.03B
Weighted average by Cap.	22.93x	0.71x	12.65x	1.87%